SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549

                                    FORM 11-K


                   FOR ANNUAL REPORTS OF EMPLOYEE STOCK PURCHASE
                      SAVINGS AND SIMILAR PLANS PURSUANT TO
               SECTION 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                [X] ANNUAL REPORT PURSUANT TO SECTION 15(d) OF THE
                    SECURITIES EXCHANGE ACT OF [FEE REQUIRED]
                  For the fiscal year ended December 31, 1995.

                                      OR

                [ ] TRANSITION REPORT PURSUANT TO SECTION 1 (d)
              THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

Commission file number 1-7182

     A.  Full title of the plan and the address of the plan, if different from
         that of the issuer named below:

         Merrill Lynch & Co., Inc 401(k) Savings and Investment Plan

     B.  Name of issuer of the securities held pursuant to the plan and the
         address of its principal executive office:

                                Merrill Lynch & Co., Inc.,
                                  World Financial Center
                                        North Tower
                                    250 Vessey Street
                                New York, N.Y. 10281-1334

         Financial Statements and Exhibits.
         ----------------------------------
         
(a)      Financial Statements for the Years Ended December 31, 1995 and 1994,
         Supplemental Schedules for the Year Ended December 31, 1995 and 
         Independent Auditors' Report.

         The financial statements required to be filed hereunder appear 
         commencing at page 2 hereof.

(b)      Exhibits

         (23) Consent of Independent Public Accountants (following financial 
              statements).


                                  SIGNATURES



          The Plan.  Pursuant to the requirements of the Securities Exchange
          ---------
          Act of 1934, the Administrative Committee (the persons who administer
          the employee benefit plan) has duly caused this annual report to be
          signed on its behalf by the undersigned hereunto duly authorized, in
          the City of New York, State of New York.

                                        THE MERRILL LYNCH & CO., INC.
                                        401(k) SAVINGS & INVESTMENT PLAN


Date: June 28, 1996                      By:/s/ DANIEL C. ROWLAND 
                                            _____________________________
                                                DANIEL C. ROWLAND
                                           Chairman, Administrative Committee






                           THE MERRILL LYNCH & CO., INC
                           401(k) SAVINGS & INVESTMENT PLAN


                           Financial Statements for the 
                           Years Ended December 31, 1995 and 1994
                           Supplemental Schedules for the 
                           Year Ended December 31, 1995 and
                           Independent Auditors' Report










THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN


TABLE OF CONTENTS
- ------------------------------------------------------------------------

                                                                    Page

INDEPENDENT AUDITORS' REPORT                                          1

FINANCIAL STATEMENTS AS OF AND FOR THE YEARS ENDED
  DECEMBER 31, 1995 AND 1994:

   Statements of Net Assets Available for Benefits                    2

   Statements of Changes in Net Assets Available for Benefits         3

   Notes to Financial Statements                                     4-11

SUPPLEMENTAL SCHEDULES AS OF AND FOR THE
   YEAR ENDED DECEMBER 31, 1995:

   Schedule of Assets Held for Investment Purposes                   12

   Schedule of Reportable Transactions                               13








INDEPENDENT AUDITORS' REPORT

Trustees of the Merrill Lynch & Co., Inc.
401(k) Savings & Investment Plan

We have audited the accompanying statements of net assets available for benefits
of the Merrill Lynch & Co., Inc.  401(k) Savings & Investment  Plan (the "Plan")
as of December  31, 1995 and 1994 and the related  statements  of changes in net
assets  available  for  benefits  for the  years  then  ended.  These  financial
statements and the supplemental schedules discussed below are the responsibility
of the Plan's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  such financial  statements referred to above present fairly, in
all  material  respects,  the net assets  available  for benefits of the Plan at
December 31, 1995 and 1994 and the changes in net assets  available for benefits
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.

Our audits  were  performed  for the  purpose of forming an opinion on the basic
financial statements taken as a whole. The supplemental  schedules listed in the
table of contents are presented  for the purpose of additional  analysis and are
not a required  part of the basic  financial  statements  but are  supplementary
information  required by the  Department  of Labor's Rules and  Regulations  for
Reporting and Disclosure  under the Employee  Retirement  Income Security Act of
1974. The supplemental  schedules have been subjected to the auditing procedures
applied in our audits of the basic  financial  statements, and in our opinion,
are fairly  stated in all material  respects in relation to the basic  financial
statements taken as a whole.



June 25, 1996






THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN

STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS
DECEMBER 31, 1995 AND 1994
- -------------------------------------------------------------------------------

                                                     1995             1994

ASSETS:
  Investments, at market value:
    Common stock                               $   189,744,619    $ 130,751,418
    Funds and trusts                             1,083,356,174      800,543,736
                                                 -------------    -------------
           Total investments                     1,273,100,793      931,295,154

    Cash                                            27,563,560       13,514,805
    Employer contributions receivable                1,013,423          867,315
                                                 -------------    -------------
           Total assets                          1,301,677,776      945,677,274
                                                                              
LESS LIABILITIES:
  Payables to beneficiaries or employees             5,458,348        1,970,721
  Payable to Employee Stock Ownership Plan                 -          1,349,507
                                                 -------------    -------------
NET ASSETS AVAILABLE FOR BENEFITS              $ 1,296,219,428   $  942,357,046
                                               ===============   ==============

See notes to financial statements.





                                        - 2 -





THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN

STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
YEARS ENDED DECEMBER 31, 1995 AND 1994

- -----------------------------------------------------------------------------------------------------------
                                                                             1995                1994
                                                                                     

ADDITIONS:
  Investment income (loss) :
    Net appreciation (depreciation) in fair value of investments        $ 185,084,242       $  (63,775,881)
    Dividends and interest                                                 74,578,166           49,348,652  
                                                                        -------------       ---------------      
           Total investment income (loss)                                 259,662,408          (14,427,229)
                                                                                       
  Contribution to the Plan by the Company                                  24,839,564           24,408,487
  Contribution to the Plan by the employees                               141,711,160          135,996,997
  Rollovers from other qualified plans                                      1,637,303              922,907
  Merger of Puerto Rico 401(k) Plan                                           614,859                  -       
                                                                        -------------       ---------------        
           Total additions                                                428,465,294          146,901,162  
                                                                                       
DEDUCTIONS:                                                                            
  Disbursements of benefits to beneficiaries or employees                  74,064,849           56,440,795
  Administrative expenses                                                     538,063              531,516  
                                                                        -------------       ---------------               
           Total deductions                                                74,602,912           56,972,311  
                                                                        -------------       ---------------               
NET INCREASE IN NET ASSETS
  AVAILABLE FOR BENEFITS                                                  353,862,382           89,928,851

NET ASSETS AVAILABLE FOR BENEFITS:                                                     
  Beginning of year                                                       942,357,046          852,428,195  
                                                                     ----------------       ---------------        
  End of year                                                        $  1,296,219,428       $  942,357,046  
                                                                     ================       ===============


See notes to financial statements.

                                           - 3 -





THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN

NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1995 AND 1994
- ----------------------------------------------------------------------


1.    DESCRIPTION OF THE PLAN

      The following  description of the Merrill Lynch & Co., Inc. 401(k) Savings
      &  Investment  Plan (the  "Plan")  is  provided  for  general  information
      purposes  only.  Participants  should refer to the Plan  document for more
      complete information. Terms used in this description have the same meaning
      as in the Plan.

      The Plan was adopted on April 23, 1987 and commenced activities on October
      1, 1987.  The purpose of the Plan is to  encourage  employees  to save for
      retirement.  The  Plan  is  subject  to the  provisions  of  the  Employee
      Retirement Income Security Act of 1974 ("ERISA").

      Subject to exclusions specified in the Plan, any Employee of Merrill Lynch
      & Co., Inc. or of a  participating  subsidiary or affiliate (the "Company"
      or  "Employer")  can  elect  to  participate  in the Plan  providing  such
      Employee has worked for the Employer for 12 months.  An Employee can elect
      to  participate  in the  Plan (if  eligible)  as of the  first  day of the
      calendar quarter following 12 months of employment or the first day of any
      month thereafter.

      Each Participant may elect to make  contributions to the Plan on a pre-tax
      basis  through  payroll  deductions  from 1% to 15% of such  Participant's
      Eligible  Compensation  for each pay  period  up to an annual  maximum  of
      $9,500 for 1995 (subject to certain  exceptions  described in the Plan and
      periodic adjustments for cost-of-living increases for each calendar year).
      A  Participant  can  elect  to  change  the  rate  at  which  his  or  her
      contribution is determined.

      The  Company  will make  contributions,  up to a maximum of $1,500,  in an
      amount equal to 50% of the first 4% of Eligible  Compensation  contributed
      by a Participant for each calendar year. No Employer contributions will be
      made for any  calendar  year for  Employees  who  participate  at any time
      during such calendar year in the Company's Employee Stock Purchase Plan.

      All  Participants are always 100% vested in contributions to the Plan made
      from  their  Eligible  Compensation  and in  amounts  rolled  over from an
      employer's  qualified  retirement  plan.  Participants  are 100% vested in
      Employer  contributions  when they attain age 65 or  terminate  employment
      because of death.

      Other  Participants  who terminate  employment after October 31, 1993 will
      become  vested in Employer  contributions  and earnings  based on complete
      Years of Service after October 1, 1987: 1 Year of Service - 20% vested;  2
      Years of Service - 40% vested; 3 Years of Service - 60% vested; 4 Years of
      Service - 80% vested; and 5 Years of Service - 100% vested.

      The Plan permits withdrawals  relating to contributions and earnings under
      certain  conditions which are in accordance with the Internal Revenue Code
      and the regulations thereunder.

      As of December 15,  1995,  the Puerto Rico 401(k) Plan was merged into the
      Plan  and  its  net  assets   available  for  benefits  were   accordingly
      transferred into the Plan as of that date.

                                     - 4 -



2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Plan  investments  are maintained on a settlement  date basis which is not
      materially  different  than the trade  date  basis.  All other  accounting
      records of the Plan are maintained on the accrual basis.

      The  accompanying  financial  statements do not include any investments in
      Vocon and  Deferred  Profit  Sharing  Accounts,  which  are  self-directed
      Accounts,   that  were  transferred  into  the  Plan  for   administrative
      convenience only.

      The cost of security  investments  is based on the average cost method for
      individual  securities.  Quoted market values of security  investments are
      based on the last sales price (if traded on December  31), the  prevailing
      bid price or the  prevailing  net asset  value at the close of  trading on
      December 31.

3.    INVESTMENTS

      The  Administrative  Committee has the  authority to designate  Investment
      Funds for the investment of accounts other than Vocon and Deferred  Profit
      Sharing Accounts,  to determine which accounts can be self-directed and to
      establish  rules and  procedures  with  respect  to  investment  funds and
      self-directed accounts.

      All  contributions  to the Plan may be  allocated  among  from one to four
      investments  selected  by  the  Participant  from  among  the  investments
      designated by the Administrative Committee.

      During  1995 and  1994,  the  Plan's  investments  (including  investments
      bought, sold and held during each year) appreciated/(depreciated) in value
      as follows:

                                                     Years Ended December 31,
                                                        1995           1994

         Net change in fair value of investments:
          Common stock                            $ 53,356,927   $ (22,623,197)
          Funds and trusts                         131,727,315     (41,152,684)
                                                  ------------   --------------
                                                  $185,084,242   $ (63,775,881)
                                                  ============   ==============

4.    ADMINISTRATIVE EXPENSES

      Plan  expenses,  including  expenses of the  Administrative  Committee and
      Trustee, to the extent not paid by the Plan, are paid by the Company.

5.    PLAN TERMINATION

      Although  it has not  expressed  any intent to do so, the  Company has the
      right under the Plan to terminate  the Plan subject to the  provisions  of
      ERISA.

6.    TAX STATUS

      The Internal  Revenue Service has determined and informed the Company by a
      letter dated July 13, 1995,  that the Plan and related  trust are designed
      in  accordance  with  applicable  sections of the  Internal  Revenue  Code
      ("IRC"). The Plan administrator  believes that the Plan is designed and is
      currently being operated in compliance with the applicable requirements of
      the IRC. Therefore, no provision for income taxes has been included in the
      Plan's financial statements.

                                   - 5 -



7.  FUND INFORMATION:

The following represents the changes in the net assets available for
benefit of the individual funds for the years ended December 31, 1995 and 1994:


                                                                                      Merrill Lynch - 1995
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
                                                                                                                              
                                                                GSIF U.S. Gov.                                                
                                                Merrill Lynch    Zero Coupon    Equity    Balanced   Basic Value    Capital   
                                                 & Co., Inc.*   Bond Series 3 Index Trust   Fund     Fund, Inc.    Fund, Inc. 

ADDITIONS:
  Investment income:
                                                                                               
    Net appreciation (depreciation)
       in fair value of investments              $ 52,730,993   $ 7,646,517   $ 8,607,283 $ 29,620  $ 51,523,367 $ 24,942,374 
    Dividends and interest                          3,695,446       120,951           -        -      12,032,278   18,718,110 
                                                 ------------  ------------   ----------- --------  ------------ ------------ 
         Total investment income (loss)            56,426,439     7,767,468     8,607,283   29,620    63,555,645   43,660,484 

  Contributions and rollovers  to the Plan         18,520,279     3,325,362     5,599,638  120,221    27,831,754   21,059,945 
  Transfers from Puerto Rico 401(k) Plan              132,823        22,035           503      -          70,276       46,642    
                                                 ------------  ------------   ----------- --------  ------------ ------------ 
         Total additions                           75,079,541    11,114,865    14,207,424  149,841    91,457,675   64,767,071 
 
DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                   10,117,119     1,263,329     1,957,178   21,252    12,327,116    9,265,416 
  Administrative expenses                                 -             -             -        -             -            -   

TRANSFERS AMONG FUNDS                              (5,969,221)   (1,169,560)       19,621   (3,124)   (2,377,058)  (2,281,244)
                                                 ------------  ------------   ----------- --------  ------------ ------------ 
NET INCREASE (DECREASE)                            58,993,201     8,681,976    12,269,867  125,465    76,753,501   53,220,411 

NET ASSETS AVAILABLE FOR BENEFITS:
  Beginning of year                               130,751,418    28,929,040    20,725,485  151,274   186,340,976  127,121,810 
                                                 ------------  ------------   ----------- --------  ------------ ------------
  End of year                                    $189,744,619   $37,611,016   $32,995,352 $276,739  $263,094,477 $180,342,221 
                                                 ------------  ------------   ----------- --------  ------------ ------------ 
                                                 ------------  ------------   ----------- --------  ------------ ------------ 
                                                                                                                              

 


                                                Merrill Lynch - 1995
- ------------------------------------------------------------------------------------------------
                                                              Corporate   Corporate
                                                  Corporate   Bond Fund - Bond Fund -
                                                  Bond Fund - Investment Intermediate
                                                 High Income    Grade      Term         Euro
                                                  Portfolio   Portfolio  Portfolio      Fund
                                                
ADDITIONS:                                      
  Investment income:                            
                                                                         
    Net appreciation (depreciation)             
       in fair value of investments             $ 1,591,573 $ 4,317,875  $ 736,947   $ 325,596
    Dividends and interest                        2,533,480   2,761,742    521,629     819,149  
                                                ----------- -----------  ---------   ---------
         Total investment income (loss)           4,125,053   7,079,617  1,258,576   1,144,745
                                                
  Contributions and rollovers  to the Plan        1,522,916   5,717,484    129,091   1,753,338
  Transfers from Puerto Rico 401(k) Plan                -         3,119        -           -    
                                                ----------- -----------  ---------   ---------
         Total additions                          5,647,969  12,800,220  1,387,667   2,898,083
                                                
DEDUCTIONS:                                     
  Disbursements of benefits to beneficiaries    
    or employees                                  1,429,453   2,810,131    549,571     348,513
  Administrative expenses                               -           -          -           -
                                                
TRANSFERS AMONG FUNDS                             3,582,303  (2,293,440)  (153,268) (1,930,741) 
                                                ----------- -----------  ---------   ---------
NET INCREASE (DECREASE)                           7,800,819   7,696,649    684,828     618,829
                                                
NET ASSETS AVAILABLE FOR BENEFITS:              
  Beginning of year                              19,937,707  34,428,609  7,208,046  11,199,977  
                                                ----------- -----------  ---------   ---------  
  End of year                                   $27,738,526 $42,125,258 $7,892,874 $11,818,806  
                                                ----------- -----------  ---------   ---------
                                                ----------- -----------  ---------   ---------
                                                                                   (Continued)


                                                                           - 6 -


      The  following  represents  the  changes in the net assets  available  for
benefit of the individual funds for the years ended December 31, 1995 and 1994:


                                                                       Merrill Lynch - 1995
                                            -----------------------------------------------------------------------------------
                                                                                Global Bond                                    
                                                                   Global         Fund for     Global      Global      Global  
                                                 Fund For         Allocation     Investment  Convertible  Holdings    Resources
                                                Tomorrow          Fund, Inc.    & Retirement    Fund        Fund        Trust  

ADDITIONS:
                                                                                                   
  Investment income:
    Net appreciation (depreciation)
       in fair value of investments            $   37,037   $    14,506,569  $      67,675  $  (3,864)  $  263,427  $  313,050 
    Dividends and interest                         51,024        11,106,695         88,503     69,269      192,391      31,938   
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 

         Total investment income (loss)            88,061        25,613,264        156,178     65,405      455,818     344,988 

  Contributions and rollovers to the Plan         102,983        23,370,203        178,064    110,201      663,769     424,278 
  Transfers from Puerto Rico 401(k) Plan              -             130,364          -           -            -           -        
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 

         Total additions                          191,044        49,113,831        334,242    175,606    1,119,587     769,266 

DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                   30,396         5,957,854         34,129     30,848      119,146     161,493 
  Administrative expenses                             -                  -            -           -            -           -   

TRANSFERS AMONG FUNDS                             146,814       (10,506,404)      (447,808)   (54,821)    (667,179) (1,107,665)  
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 

NET INCREASE (DECREASE)                           307,462        32,649,573       (147,695)    89,937      333,262    (499,892)

NET ASSETS AVAILABLE FOR BENEFITS:
  Beginning of year                               298,539       104,757,189      1,251,705    533,618    3,252,156   3,905,704   
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 

  End of year                                  $  606,001   $   137,406,762  $   1,104,010  $ 623,555   $3,585,418  $3,405,812   
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 
                                               ----------   ---------------  -------------  ---------   ----------  ---------- 

 

                                                                       Merrill Lynch - 1995
                                            -------------------------------------------------------------------
                                                           Growth
                                                Global    Fund For
                                               Utility   Investment     Healthcare       Pacific        Phoenix
                                                 Fund   & Retirement       Fund           Fund            Fund
                                            
ADDITIONS:                                  
  Investment income:                        
    Net appreciation (depreciation)         
       in fair value of investments         $  353,932 $ 12,340,773  $   1,326,987  $   1,641,509 $   1,017,680
    Dividends and interest                     122,511    7,660,538        210,199      1,073,537       502,783
                                            ---------- ------------  -------------  ------------- -------------
         Total investment income (loss)        476,443   20,001,311      1,537,186      2,715,046     1,520,463
                                            
  Contributions and rollovers to the Plan      413,243   15,786,547        618,425      5,233,809     2,375,733
  Transfers from Puerto Rico 401(k) Plan           -        135,185            -           29,459           -  
                                            ---------- ------------  -------------  ------------- -------------

         Total additions                       889,686   35,923,043      2,155,611      7,978,314     3,896,196
                                            
DEDUCTIONS:                                 
  Disbursements of benefits to beneficiaries
    or employees                                74,905    3,820,297        204,389      1,189,536       357,327
  Administrative expenses                          -            -             -               -             -
                                            
TRANSFERS AMONG FUNDS                         (521,414)   4,208,693        687,934      9,741,739       967,512
                                            ---------- ------------  -------------  ------------- -------------

NET INCREASE (DECREASE)                        293,367   36,311,439      2,639,156     16,530,517     4,506,381
                                            
NET ASSETS AVAILABLE FOR BENEFITS:          
  Beginning of year                          2,035,903   43,815,252      2,614,124     18,777,662     5,024,559
                                            ---------- ------------  -------------  ------------- -------------

  End of year                               $2,329,270 $ 80,126,691  $   5,253,280  $  35,308,179 $   9,530,940
                                            ---------- ------------  -------------  ------------- -------------
                                            ---------- ------------  -------------  ------------- -------------

                                                                                                   (Continued)

                                                                           - 7 -



                                                                                Merrill Lynch - 1995                               
                                               ------------------------------------------------------------------------------------
                                                                                                                           Cash
                                                 Retirement      Retirement        Special        Strategic             Management
                                                Preservation      Reserves          Value         Dividend  Technology   Account  
                                                   Trust         Money Fund         Fund            Fund        Fund     Money Fund
ADDITIONS:
  Investment income:
                                                                                                      
    Net appreciation (depreciation)
       in fair value of investments             $        -     $        -     $     686,122  $    43,005  $     38,195  $     -   
    Dividends and interest                         3,902,438      5,839,312         276,035       43,219     1,285,158    919,831   

                                                ------------  -------------  -------------- ------------ ------------- ---------- 

         Total investment income                   3,902,438      5,839,312         962,157       86,224     1,323,353    919,831 

  Contributions and rollovers to the Plan          6,471,761     19,814,132       1,041,149       91,048     5,912,654        -   
  Transfers from Puerto Rico 401(k) Plan               2,028         27,267             -            -           7,204        -     
                                                ------------  -------------  -------------- ------------ ------------- ---------- 


         Total additions                          10,376,227     25,680,711       2,003,306      177,272     7,243,211    919,831 

DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                   4,690,406     16,267,718         140,021        4,436       892,870        -   
  Administrative expenses                                -              -              -              -            -      538,063

TRANSFERS AMONG FUNDS                                 40,818     (5,521,599)      3,138,055       63,337       593,531 (2,372,720)
                                                ------------  -------------  -------------- ------------ ------------- ---------- 


NET INCREASE (DECREASE)                            5,726,639      3,891,394       5,001,340      236,173     6,943,872 (1,990,952)

NET ASSETS AVAILABLE FOR BENEFITS:                                              
  Beginning of year                               38,036,694    117,630,417       1,832,859      160,959    14,200,504  3,052,740   
                                                ------------  -------------  -------------- ------------ ------------- ---------- 

  End of year                                  $  43,763,333  $ 121,521,811      $6,834,199     $397,132 $  21,144,376 $1,061,788 
                                                ------------  -------------  -------------- ------------ ------------- ---------- 
                                                ------------  -------------  -------------- ------------ ------------- ---------- 

 

                                                
                                               
                                               
                                                            Employer
                                                          Contributions      1995
                                                   Cash    Receivable       Total
ADDITIONS:                                     
  Investment income:                           
                                                                
    Net appreciation (depreciation)            
       in fair value of investments             $    -    $     -    $   185,084,242
    Dividends and interest                           -          -         74,578,166 
                                               ----------- ---------- --------------
         Total investment income                     -          -        259,662,408
                                               
  Contributions and rollovers to the Plan            -          -        168,188,027
  Transfers from Puerto Rico 401(k) Plan           7,954        -            614,859 
                                               ----------- ---------- --------------
                                               
         Total additions                           7,954        -        428,465,294
                                               
DEDUCTIONS:                                    
  Disbursements of benefits to beneficiaries   
    or employees                                     -          -         74,064,849
  Administrative expenses                            -          -            538,063
                                               
TRANSFERS AMONG FUNDS                           14,040,801    146,108            -   
                                               ----------- ---------- --------------
NET INCREASE (DECREASE)                         14,048,755    146,108    353,862,382
                                               
NET ASSETS AVAILABLE FOR BENEFITS:             
  Beginning of year                             13,514,805    867,315    942,357,046 
                                               ----------- ---------- --------------
  End of year                                  $27,563,560 $1,013,423 $1,296,219,428 
                                               ----------- ---------- --------------
                                               ----------- ---------- --------------
                                                                           (Continued)



                                                                           - 8 -



                                                                                     Merrill Lynch - 1994
                                                                ----------------------------------------------------------
                                                                                                                           
                                                                                                                           
                                                                    GSIF U.S. Gov.                                         
                                                   Merrill Lynch     Zero Coupon      Equity      Balanced     Basic Value 
                                                    & Co., Inc.*    Bond Series 3   Index Trust     Fund        Fund, Inc. 

ADDITIONS:
  Investment income:
                                                                                            
    Net appreciation (depreciation)
       in fair value of investments              $   (22,623,753) $   (1,900,734) $   405,613 $   (30,334) $   (8,797,344) 
    Dividends and interest                             3,196,427             -            -        19,453      11,895,815  
                                                 ---------------  --------------  ----------- -----------  --------------  
         Total investment income (loss)              (19,427,326)     (1,900,734)     405,613     (10,881)      3,098,471  

  Contributions and rollovers to the Plan             17,842,343       3,454,044    5,393,145     105,683      28,172,962  
                                                 ---------------  --------------  ----------- -----------  --------------   
         Total additions                              (1,584,983)      1,553,310    5,798,758      94,802      31,271,433  

DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                       6,706,493       1,704,021    1,468,959      20,303      10,198,903  
  Administrative expenses                                    -               -            -           -               -    

TRANSFERS AMONG FUNDS                                 (2,911,382)      3,940,073   (3,177,060)      2,991     (13,084,746) 
                                                 ---------------  --------------  ----------- -----------  --------------   
NET INCREASE (DECREASE)                              (11,202,858)      3,789,362    1,152,739      77,490       7,987,784  

NET ASSETS AVAILABLE FOR BENEFITS:                               
  Beginning of year                                  141,954,276      25,139,678   19,572,746      73,784     178,353,192
                                                 ---------------  --------------  ----------- -----------  -------------- 
  End of year                                    $   130,751,418  $   28,929,040 $ 20,725,485  $  151,274   $ 186,340,976  
                                                 ---------------  -------------- ------------ -----------  --------------   
                                                 ---------------  -------------- ------------ -----------  --------------   

 
                                                 
                                                 ---------------------------------------------------------------------------------
                                                                                     Corporate        Corporate
                                                                      Corporate      Bond Fund-       Bond Fund-
                                                                      Bond Fund-     Investment       Intermediate
                                                      Capital        High Income        Grade             Term            Euro
                                                     Fund, Inc.       Portfolio       Portfolio        Portfolio          Fund
                                                 
ADDITIONS:                                       
  Investment income:                             
                                                                                                  
    Net appreciation (depreciation)              
       in fair value of investments              $  (10,616,207) $   (2,639,098) $   (4,305,551)   $   (842,099)  $     (359,282)
    Dividends and interest                            11,625,879       2,048,514       2,481,675         528,896        1,207,126  
                                                 --------------- --------------- ---------------   -------------  --------------- 
         Total investment income (loss)                1,009,672       (590,584)     (1,823,876)       (313,203)         847,844
                                                 
  Contributions and rollovers to the Plan             21,673,826      1,044,474       6,467,958         127,204        3,158,680  
                                                 --------------- --------------- ---------------   -------------  --------------- 
         Total additions                              22,683,498        453,890       4,644,082        (185,999)       4,006,524
                                                 
DEDUCTIONS:                                      
  Disbursements of benefits to beneficiaries     
    or employees                                       6,810,718         67,657       1,984,749         455,238          368,540
  Administrative expenses                                    -              -               -               -                -
                                                 
TRANSFERS AMONG FUNDS                                (11,498,933)      (431,339)     (2,602,020)       (221,790)      (7,208,216) 
                                                 --------------- --------------- ---------------   -------------  --------------- 
NET INCREASE (DECREASE)                                4,373,847        (45,106)         57,313        (863,027)      (3,570,232)
                                                 
NET ASSETS AVAILABLE FOR BENEFITS:               
  Beginning of year                                  122,747,963     19,982,813      34,371,296       8,071,073       14,770,209  
                                                 --------------- --------------- ---------------   -------------  --------------- 
  End of year                                    $   127,121,810  $  19,937,707  $   34,428,609    $  7,208,046   $   11,199,977  
                                                 --------------- --------------  --------------    ------------   --------------  
                                                 --------------- --------------  --------------    ------------   --------------  
                                                                                                                      (Continued)

                                                                        - 9 -




                                                                               Merrill Lynch - 1994            
                                             ----------------------------------------------------------------------------------
                                                                               Global Bond                                     
                                                                  Global         Fund for      Global     Global      Global   
                                                 Fund For       Allocation      Investment   Convertible  Holdings   Resources 
                                                 Tomorrow       Fund, Inc.     & Retirement     Fund       Fund        Trust   

ADDITIONS:
  Investment income:
                                                                                                  
    Net appreciation (depreciation)
       in fair value of investments           $   (30,342) $    (8,639,746) $   (161,270) $  (22,904) $  (292,561) $  (176,664)
    Dividends and interest                         16,349        6,157,915        83,674      16,710      134,126       53,068  
                                              ------------ ---------------- ------------- ----------- ------------ ------------
         Total investment income (loss)           (13,993)      (2,481,831)      (77,596)     (6,194)    (158,435)    (123,596)

  Contributions and rollovers to the Plan          45,935       26,147,982       263,668     149,424      676,416      398,646  
                                              ------------ ---------------- ------------- ----------- ------------ ------------
         Total additions                           31,942       23,666,151       186,072     143,230      517,981      275,050 

DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                    1,314        5,639,866     1,052,604      14,599       28,015       75,987 
  Administrative expenses                              -               -             -           -            -            -   

TRANSFERS AMONG FUNDS                             147,175       (6,521,568)      839,505     (29,836)   1,235,301    2,764,158  
                                              ------------ ---------------- ------------- ----------- ------------ ------------
NET INCREASE (DECREASE)                           177,803       11,504,717       (27,027)     98,795    1,725,267    2,963,221 

NET ASSETS AVAILABLE FOR BENEFITS:
  Beginning of year                               120,736       93,252,472     1,278,732     434,823    1,526,889      942,483  
                                              ------------ ---------------- ------------- ----------- ------------ ------------
  End of year                                 $   298,539   $  104,757,189  $  1,251,705   $ 533,618  $ 3,252,156  $ 3,905,704  
                                              ------------ ---------------- ------------- ----------- ------------ ------------
                                              ------------ ---------------- ------------- ----------- ------------ ------------

 

                                                                  Merrill Lynch - 1994            
                                             --------------------------------------------------------------------------
                                                                  Growth
                                                    Global        Fund For
                                                    Utility      Investment      Healthcare    Pacific         Phoenix
                                                     Fund       & Retirement        Fund        Fund           Fund
                                             
ADDITIONS:                                   
  Investment income:                         
                                                                                           
    Net appreciation (depreciation)          
       in fair value of investments           $    (281,987) $    (353,776) $    (240,687) $    (851,259) $   (995,430)
    Dividends and interest                           79,723        738,416        169,443        612,392       610,825 
                                              -------------- -------------- -------------- -------------- -------------
         Total investment income (loss)            (202,264)       384,640        (71,244)      (238,867)     (384,605)
                                             
  Contributions and rollovers to the Plan           643,953     11,075,520        543,118      3,830,391     2,092,642 
                                              -------------- -------------- -------------- -------------- -------------
         Total additions                            441,689     11,460,160        471,874      3,591,524     1,708,037
                                             
DEDUCTIONS:                                  
  Disbursements of benefits to beneficiaries 
    or employees                                    181,213      2,251,500         62,419        630,252       263,991
  Administrative expenses                               -              -              -              -             -
                                             
TRANSFERS AMONG FUNDS                              (407,361)     4,349,029        361,292      9,385,709     1,006,748 
                                              -------------- -------------- -------------- -------------- -------------
NET INCREASE (DECREASE)                            (146,885)    13,557,689        770,747     12,346,981     2,450,794
                                             
NET ASSETS AVAILABLE FOR BENEFITS:           
  Beginning of year                               2,182,788     30,257,563      1,843,377      6,430,681     2,573,765 
                                              -------------- -------------- -------------- -------------- -------------
  End of year                                 $   2,035,903  $  43,815,252  $   2,614,124  $  18,777,662  $  5,024,559 
                                              -------------- -------------- -------------- -------------- -------------
                                              -------------- -------------- -------------- -------------- -------------
                                                                                                            (Continued)

                                                                         - 10 -



                                                                                  Merrill Lynch - 1994
                                               --------------------------------------------------------------------------
                                                                                                                         
                                                  Retirement       Retirement     Special    Strategic                   
                                                 Preservation        Reserves      Value      Dividend     Technology    
                                                     Trust         Money Fund      Fund        Fund          Fund       
ADDITIONS:
  Investment income:
                                                                                                       
    Net appreciation (depreciation)                       
       in fair value of investments              $        -    $         -      $ (125,979) $  (24,664)  $     130,177   
    Dividends and interest                          1,810,821      4,071,077       142,266      26,901       1,117,160   
                                                 ------------  -------------    ----------- -----------  -------------   
         Total investment income                    1,810,821      4,071,077        16,287       2,237       1,247,337   

    Contributions and rollovers to the Plan         4,776,936     20,109,117       348,931      57,444       2,727,949   
                                                 ------------  -------------    ----------- -----------  -------------   
         Total additions                            6,587,757     24,180,194       365,218      59,681       3,975,286   

DEDUCTIONS:
  Disbursements of benefits to beneficiaries
    or employees                                    2,671,821     13,314,696        30,676      11,476         424,785   
  Administrative expenses                                 -              -             -           -               -     

TRANSFERS AMONG FUNDS                              12,691,120      8,828,376     1,047,051      36,760       7,710,458      
                                                 ------------  -------------    ----------- -----------  -------------   
NET INCREASE (DECREASE)                            16,607,056     19,693,874     1,381,593      84,965      11,260,959   

NET ASSETS AVAILABLE FOR BENEFITS:
  Beginning of year                                21,429,638     97,936,543       451,266      75,994       2,939,545   
                                                 ------------  -------------    ----------- -----------  -------------
  End of year                                    $ 38,036,694  $ 117,630,417  $  1,832,859  $  160,959   $  14,200,504  
                                                 ------------  -------------    ----------- -----------  -------------   
                                                 ------------  -------------    ----------- -----------  -------------   

 

                                               

                                                   Cash
                                                 Management                      Employer
                                                  Account                      Contributions        1994
                                                 Money Fund        Cash         Receivable         Total
ADDITIONS:                                     
  Investment income:                           
                                                                                
    Net appreciation (depreciation)            
       in fair value of investments            $        -     $      -        $      -     $   (63,775,881)
    Dividends and interest                          504,001          -               -          49,348,652  
                                               ------------   -----------     -----------  -----------------
         Total investment income                    504,001          -               -         (14,427,229)
                                               
    Contributions and rollovers to the Plan             -            -               -         161,328,391
                                               ------------   -----------     -----------  -----------------
         Total additions                            504,001          -               -         146,901,162
                                               
DEDUCTIONS:                                    
  Disbursements of benefits to beneficiaries   
    or employees                                        -            -               -          56,440,795
  Administrative expenses                           531,516          -               -             531,516
                                               
TRANSFERS AMONG FUNDS                              (702,422)     (5,506,849)     (42,224)              -    
                                               ------------   -------------   -----------  -----------------
NET INCREASE (DECREASE)                            (729,937)     (5,506,849)     (42,224)       89,928,851
                                               
NET ASSETS AVAILABLE FOR BENEFITS:             
  Beginning of year                               3,782,677      19,021,654      909,539       852,428,195  
                                               ------------   -------------   -----------  -----------------
  End of year                                  $  3,052,740  $   13,514,805  $   867,315  $    942,357,046  
                                               ------------   -------------   -----------  -----------------
                                               ------------   -------------   -----------  -----------------
*  Party-in-interest as defined by ERISA.
                                                                                                 (Concluded)

                                                                          - 11 -

                                                                        * * * * *


THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN

SUPPLEMENTAL SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
DECEMBER 31, 1995
- ---------------------------------------------------------------------------------------------------------------------




                                                                     Number of                             Market
                              Description                             Shares              Cost              Value

                                                                                               

COMMON STOCK:
  Merrill Lynch & Co., Inc.*                                         3,720,483       $  125,070,585     $ 189,744,619 
                                                                                     ---------------    -------------
FUNDS AND TRUSTS:                                                        
  GSIF U.S. Gov. Zero Coupon Bond Series 3 - Various Trusts            657,256           29,537,111        37,611,016
  Merrill Lynch Balanced Fund for Investment and                         
    Retirement                                                          24,339              276,850           276,739
  Merrill Lynch Basic Value Fund, Inc.                               9,293,341          201,201,794       263,094,477
  Merrill Lynch Capital Fund, Inc.                                   5,903,182          158,913,115       180,342,221
  Merrill Lynch Corporate Bond Fund - High Income Portfolio          3,542,596           26,854,911        27,738,526
  Merrill Lynch Corporate Bond Fund - Intermediate                       
      Term Portfolio                                                   668,888            7,524,474         7,892,874
  Merrill Lynch Corporate Bond Fund - Investment Grade                     
    Portfolio                                                        3,557,877           40,940,585        42,125,258
  Merrill Lynch Equity Index Trust                                     814,901           23,751,908        32,995,352
  Merrill Lynch Euro Fund                                              828,227           12,012,281        11,818,806
  Merrill Lynch Fund for Tomorrow                                       38,330              599,852           606,001
  Merrill Lynch Global Allocation Fund, Inc.                         9,899,623          127,217,248       137,406,762
  Merrill Lynch Global Bond Fund for Investment
    and Retirement                                                     115,724            1,113,693         1,104,010
  Merrill Lynch Global Convertible Fund                                 60,716              654,095           623,555
  Merrill Lynch Global Holdings Fund                                   269,176            3,544,265         3,585,418
  Merrill Lynch Global Resources Trust                                 206,288            3,241,258         3,405,812
  Merrill Lynch Global Utility Fund                                    168,057            2,172,496         2,329,270
  Merrill Lynch Growth Fund For Investment & Retirement              3,675,536           68,053,275        80,126,691
  Merrill Lynch Healthcare Fund                                      1,054,876            4,247,635         5,253,280
  Merrill Lynch Pacific Fund                                         1,593,329           34,256,516        35,308,179
  Merrill Lynch Phoenix Fund                                           738,833            9,463,403         9,530,940
  Merrill Lynch Retirement Preservation Trust                       43,763,333           43,763,333        43,763,333
  Merrill Lynch Retirement Reserves Money Fund                     121,521,811          121,521,811       121,521,811
  Merrill Lynch Special Value Fund                                     399,661            6,362,484         6,834,199
  Merrill Lynch Strategic Dividend Fund                                 32,499              389,295           397,132
  Merrill Lynch Technology Fund                                      4,066,226           22,206,312        21,144,376
  Merrill Lynch Cash Management Account Money Fund                   6,520,136            6,520,136         6,520,136  
                                                                                        -----------     -------------

           Total Funds and Trusts                                                       956,340,136     1,083,356,174  
                                                                                        -----------     -------------

TOTAL INVESTMENTS                                                                  $  1,081,410,721  $  1,273,100,793  
                                                                                   ================  ================
  * Party-in-interest as defined by ERISA.


                                                         - 12 -


THE MERRILL LYNCH & CO., INC.
401(k) SAVINGS & INVESTMENT PLAN

SUPPLEMENTAL SCHEDULE OF REPORTABLE TRANSACTIONS
FOR THE YEAR ENDED DECEMBER 31, 1995

- --------------------------------------------------------------------------------------------------------

                                                                              Cost of
                                                                              Assets
                                   Purchases           Sales                   Sold             Gain

                                                                          

COMMON STOCK:
  Merrill Lynch & Co., Inc.*      $ 58,984,131  (445)  $ 48,321,564   (643)  $ 29,739,458   $ 18,582,106

FUNDS:
  Merrill Lynch Basic
    Value Fund                    $ 52,751,002  (433)  $ 22,902,439   (674)  $ 18,598,280   $  4,304,159
  Merrill Lynch Capital
    Fund                          $ 50,182,849  (430)  $ 17,815,164   (687)  $ 16,021,010   $  1,794,154
  Merrill Lynch Global
    Allocation Fund, Inc.         $ 45,207,603  (423)  $ 24,646,513   (749)  $ 23,608,203   $  1,038,310
  Merrill Lynch Retirement
    Preservation Trust            $ 40,195,771  (295)  $ 34,469,429   (281)  $ 34,469,429   $        -
  Merrill Lynch Retirement
    Reserves Money Fund           $ 82,673,331  (315)  $ 78,806,344   (302)  $ 78,806,344   $        -



NOTES:

    Reportable  transactions,  required  to be reported  herein,  are defined in
    Section  2520.103-6,  Chapter  XXV  Title  29  (Rules  and  Regulations  for
    Reporting and Disclosure under the Employee  Retirement  Income Security Act
    of 1974).
    
    The  figures  in  parentheses  represent  the number of  purchases  or sales
    included in the reported dollar amounts.

*Party-in-interest as defined by ERISA.


                                            - 13 -





CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


Merrill Lynch & Co., Inc.

We hereby  consent  to the use in this Form 11-K  annual  Report of our  opinion
dated June 25, 1996 (relating to the financial statements of the Merrill Lynch &
Co., Inc.  401(k) Savings & Investment  Plan) appearing in Item (a) of such Form
11-K.



New York, New York
June 25, 1996